| Revenue | NOK 50,9M | +5% |
| EBITDA | NOK -6,2M | -182% |
| Net profit | NOK -9,9M | -340% |
| Total assets | NOK 102,1M | +140% |
| Equity | NOK 33,4M | +204% |
| Employees | 18 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 597 | 5 303 | 49 638 | 48 872 | 51 762 | 50 956 | 53 067 | 48 569 | 50 895 |
| Staff expenses | 27 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −2 071 | −3 511 | −24 536 | −21 981 | −20 556 | −20 600 | −18 751 | −0 | −15 543 |
| EBITDA | −8 | −21 | −27 | −43 | −40 | −37 | −63 | −61 | 776 | 821 | −1 982 | −2 754 | 143 | −361 | −1 118 | 7 464 | −6 158 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −45 | −764 | −750 | −729 | −739 | −732 | −1 287 | −4 075 |
| EBIT | −8 | −21 | −27 | −43 | −40 | −37 | −63 | −61 | 776 | 776 | −2 746 | −3 504 | −586 | −1 100 | −1 850 | 6 177 | −10 232 |
| Net financials | 842 | 1 782 | 1 298 | 1 595 | 41 | 171 | 3 056 | 2 028 | 3 341 | 4 254 | −476 | −636 | 798 | −658 | −569 | −2 057 | 4 031 |
| Profit before tax | 833 | 1 761 | 1 271 | 1 552 | 0 | 133 | 2 993 | 1 968 | 4 118 | 5 030 | −3 222 | −4 140 | 212 | −1 758 | −2 419 | 4 120 | −6 201 |
| Tax | 233 | 495 | 357 | 435 | −24 | 28 | −11 | 120 | 1 029 | 1 207 | −1 090 | −1 817 | −0 | −0 | −0 | −0 | 3 670 |
| Net profit | 600 | 1 267 | 914 | 1 117 | 24 | 106 | 3 004 | 1 848 | 3 088 | 3 823 | −2 132 | −2 323 | 212 | −1 758 | −2 419 | 4 120 | −9 872 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 206 | 5 602 | 5 616 | 4 829 | 4 634 | 4 630 | 7 789 | 6 951 | 8 604 | 13 858 | 27 817 | 29 634 | 31 536 | 29 510 | 32 189 | 42 487 | 102 096 |
| Equity | 2 180 | 2 447 | 2 256 | 3 372 | 2 833 | 2 081 | 3 086 | 3 934 | 6 022 | 9 845 | 9 956 | 7 633 | 7 845 | 6 087 | 6 860 | 10 979 | 33 380 |
| Long-term debt | 1 639 | 1 235 | 975 | 1 006 | 455 | 195 | 0 | 0 | 0 | 2 | 7 586 | 12 247 | 11 902 | 11 552 | 10 704 | 10 388 | 38 997 |
| Short-term debt | 386 | 1 920 | 2 385 | 451 | 1 346 | 2 353 | 4 703 | 3 018 | 2 583 | 4 011 | 10 276 | 9 754 | 11 789 | 11 871 | 14 626 | 21 120 | 29 719 |
| Total debt | 2 026 | 3 155 | 3 360 | 1 457 | 1 801 | 2 548 | 4 703 | 3 018 | 2 583 | 4 013 | 17 862 | 22 001 | 23 691 | 23 423 | 25 330 | 31 507 | 68 716 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waterside Capital As | Company | 50.5% | 50.5% | 2024 |
| Individual | 16.9% | 16.9% | 2024 | |
Scale Leap Capital I As | Company | 14.9% | 14.9% | 2024 |
| Individual | 5.1% | 5.1% | 2024 | |
Narwhal Investmens | Company | 2.6% | 2.6% | 2024 |
| Individual | 2.4% | 2.4% | 2024 | |
| Individual | 1.9% | 1.9% | 2024 | |
| Individual | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Anders Aas-Haug | Chairman | 0 companies |
| Andreas Solberg | Board of Directors | 0 companies |
| Kelly Adam Goetsch | Board of Directors | 0 companies |
| Auke Van Urk | Board of Directors | 0 companies |
| Rolv-Erik Spilling | Board of Directors | 0 companies |
| Ingvild Huseby | Board of Directors | 0 companies |